[HARNLEN] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 12.15%
YoY- -108.97%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 50,574 80,181 76,454 42,529 42,246 65,244 75,400 -23.39%
PBT -1,855 137,588 8,199 -5,516 -6,292 653 7,778 -
Tax -22 3,119 -2,174 536 597 -2,271 -2,101 -95.22%
NP -1,877 140,707 6,025 -4,980 -5,695 -1,618 5,677 -
-
NP to SH -1,989 140,538 5,304 -4,568 -5,200 -963 6,036 -
-
Tax Rate - -2.27% 26.52% - - 347.78% 27.01% -
Total Cost 52,451 -60,526 70,429 47,509 47,941 66,862 69,723 -17.29%
-
Net Worth 351,328 352,408 248,509 245,112 248,857 253,713 254,440 24.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 37,095 - - - - - -
Div Payout % - 26.40% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 351,328 352,408 248,509 245,112 248,857 253,713 254,440 24.02%
NOSH 185,887 185,478 185,454 185,691 185,714 185,192 185,723 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.71% 175.49% 7.88% -11.71% -13.48% -2.48% 7.53% -
ROE -0.57% 39.88% 2.13% -1.86% -2.09% -0.38% 2.37% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.21 43.23 41.23 22.90 22.75 35.23 40.60 -23.43%
EPS -1.07 75.77 2.86 -2.46 -2.80 -0.52 3.25 -
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.90 1.34 1.32 1.34 1.37 1.37 23.94%
Adjusted Per Share Value based on latest NOSH - 185,691
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.66 13.72 13.09 7.28 7.23 11.17 12.91 -23.38%
EPS -0.34 24.05 0.91 -0.78 -0.89 -0.16 1.03 -
DPS 0.00 6.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.6032 0.4253 0.4195 0.4259 0.4342 0.4355 24.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.28 1.50 1.10 0.755 0.84 0.89 0.88 -
P/RPS 4.70 3.47 2.67 3.30 3.69 2.53 2.17 67.48%
P/EPS -119.63 1.98 38.46 -30.69 -30.00 -171.15 27.08 -
EY -0.84 50.51 2.60 -3.26 -3.33 -0.58 3.69 -
DY 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.82 0.57 0.63 0.65 0.64 4.12%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 -
Price 1.25 1.18 1.32 0.71 0.80 0.855 0.90 -
P/RPS 4.59 2.73 3.20 3.10 3.52 2.43 2.22 62.36%
P/EPS -116.82 1.56 46.15 -28.86 -28.57 -164.42 27.69 -
EY -0.86 64.21 2.17 -3.46 -3.50 -0.61 3.61 -
DY 0.00 16.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.99 0.54 0.60 0.62 0.66 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment